DI Corp
KRX:003160
Balance Sheet
Balance Sheet Decomposition
DI Corp
DI Corp
Balance Sheet
DI Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5 013
|
6 196
|
6 735
|
8 397
|
6 453
|
21 003
|
39 779
|
35 070
|
14 276
|
12 759
|
13 840
|
14 559
|
33 204
|
49 197
|
23 769
|
26 005
|
47 325
|
34 669
|
29 978
|
35 751
|
26 170
|
36 156
|
47 312
|
42 986
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
9
|
9
|
9
|
28
|
11
|
20
|
27
|
19
|
21
|
17
|
|
| Cash Equivalents |
5 013
|
6 196
|
6 735
|
8 397
|
6 453
|
21 003
|
39 779
|
35 070
|
14 276
|
12 759
|
13 840
|
14 559
|
33 199
|
49 190
|
23 760
|
25 996
|
47 316
|
34 641
|
29 967
|
35 731
|
26 142
|
36 137
|
47 292
|
42 969
|
|
| Short-Term Investments |
21 068
|
12 362
|
6 420
|
1 170
|
33
|
791
|
1 004
|
8
|
28 562
|
32 638
|
14 444
|
17 213
|
4 614
|
2 408
|
7 025
|
6 391
|
1 516
|
5 462
|
6 355
|
5 623
|
4 587
|
964
|
2 011
|
1 944
|
|
| Total Receivables |
17 492
|
23 127
|
27 255
|
33 996
|
16 295
|
21 815
|
15 120
|
24 921
|
18 079
|
37 544
|
21 665
|
30 330
|
27 122
|
19 196
|
16 981
|
11 073
|
13 649
|
12 302
|
16 340
|
12 178
|
19 149
|
26 207
|
14 946
|
34 326
|
|
| Accounts Receivables |
13 810
|
20 407
|
21 819
|
28 627
|
14 928
|
18 933
|
9 007
|
14 430
|
12 431
|
21 259
|
19 237
|
19 928
|
17 454
|
14 327
|
15 459
|
9 940
|
12 876
|
10 749
|
13 990
|
11 759
|
18 357
|
23 066
|
14 520
|
33 940
|
|
| Other Receivables |
3 682
|
2 720
|
5 436
|
5 369
|
1 367
|
2 882
|
6 113
|
10 491
|
5 648
|
16 285
|
2 428
|
10 402
|
9 668
|
4 869
|
1 522
|
1 133
|
773
|
1 553
|
2 350
|
419
|
793
|
3 141
|
426
|
386
|
|
| Inventory |
4 362
|
5 695
|
7 323
|
27 989
|
11 193
|
12 755
|
10 833
|
13 824
|
6 419
|
15 389
|
28 388
|
25 808
|
17 120
|
13 237
|
8 538
|
15 031
|
24 204
|
31 444
|
33 093
|
42 010
|
66 255
|
62 584
|
68 237
|
85 175
|
|
| Other Current Assets |
386
|
383
|
687
|
895
|
1 306
|
572
|
605
|
1 119
|
541
|
2 699
|
2 868
|
1 176
|
9 148
|
6 328
|
5 454
|
5 060
|
4 652
|
4 782
|
15 230
|
7 523
|
4 928
|
6 134
|
6 490
|
8 742
|
|
| Total Current Assets |
48 320
|
47 763
|
48 421
|
72 446
|
35 279
|
56 936
|
67 342
|
74 942
|
67 877
|
101 029
|
81 204
|
89 086
|
91 209
|
90 365
|
61 767
|
63 561
|
91 346
|
88 660
|
100 995
|
103 086
|
121 089
|
132 046
|
138 996
|
173 173
|
|
| PP&E Net |
29 517
|
30 053
|
38 874
|
39 930
|
40 045
|
54 299
|
43 117
|
84 073
|
72 750
|
46 361
|
49 341
|
37 997
|
39 114
|
37 822
|
47 738
|
58 349
|
60 358
|
70 316
|
77 925
|
85 922
|
86 813
|
78 253
|
77 157
|
81 689
|
|
| PP&E Gross |
29 517
|
30 053
|
38 874
|
39 930
|
40 045
|
54 299
|
43 117
|
84 073
|
72 750
|
46 361
|
49 341
|
37 997
|
39 114
|
37 822
|
47 738
|
58 349
|
60 358
|
70 316
|
77 925
|
85 922
|
86 813
|
78 253
|
77 157
|
81 689
|
|
| Accumulated Depreciation |
12 621
|
13 184
|
18 234
|
24 053
|
29 514
|
12 600
|
14 664
|
18 282
|
15 806
|
10 872
|
12 542
|
10 908
|
12 444
|
14 187
|
16 476
|
19 328
|
17 048
|
20 291
|
23 829
|
26 442
|
29 051
|
34 218
|
33 108
|
34 480
|
|
| Intangible Assets |
2 364
|
1 988
|
1 628
|
1 316
|
957
|
428
|
208
|
1 755
|
1 712
|
6 554
|
6 391
|
6 710
|
6 628
|
6 305
|
6 534
|
7 265
|
6 238
|
7 644
|
7 841
|
8 286
|
7 187
|
6 944
|
6 245
|
5 883
|
|
| Goodwill |
710
|
0
|
0
|
0
|
0
|
4 316
|
0
|
746
|
710
|
0
|
6 422
|
11 652
|
9 692
|
6 852
|
8 076
|
6 852
|
5 842
|
5 842
|
5 842
|
4 827
|
6 130
|
4 306
|
3 815
|
3 315
|
|
| Note Receivable |
1 095
|
1 716
|
1 488
|
1 244
|
1 017
|
1 970
|
876
|
876
|
876
|
543
|
801
|
433
|
268
|
146
|
40
|
38
|
2 538
|
1 362
|
1 331
|
905
|
539
|
363
|
344
|
288
|
|
| Long-Term Investments |
29 543
|
26 277
|
22 107
|
22 022
|
47 537
|
31 085
|
27 654
|
19 537
|
21 143
|
43 537
|
42 424
|
38 907
|
34 712
|
34 217
|
43 146
|
39 474
|
32 934
|
34 257
|
18 551
|
23 156
|
22 944
|
44 148
|
47 821
|
47 236
|
|
| Other Long-Term Assets |
2 549
|
3 524
|
4 549
|
2 309
|
2 371
|
5 889
|
3 752
|
8 731
|
7 956
|
840
|
1 677
|
3 235
|
2 853
|
3 709
|
4 400
|
4 037
|
2 296
|
2 408
|
2 342
|
2 710
|
3 455
|
8 526
|
6 212
|
8 026
|
|
| Other Assets |
710
|
0
|
0
|
0
|
0
|
4 316
|
0
|
746
|
710
|
0
|
6 422
|
11 652
|
9 692
|
6 852
|
8 076
|
6 852
|
5 842
|
5 842
|
5 842
|
4 827
|
6 130
|
4 306
|
3 815
|
3 315
|
|
| Total Assets |
114 099
N/A
|
111 321
-2%
|
117 068
+5%
|
139 268
+19%
|
127 207
-9%
|
154 922
+22%
|
142 950
-8%
|
189 168
+32%
|
171 604
-9%
|
198 863
+16%
|
188 261
-5%
|
188 021
0%
|
184 477
-2%
|
179 415
-3%
|
171 702
-4%
|
179 577
+5%
|
201 552
+12%
|
210 489
+4%
|
214 826
+2%
|
228 891
+7%
|
248 157
+8%
|
274 586
+11%
|
280 589
+2%
|
319 611
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 404
|
6 960
|
15 127
|
23 533
|
6 467
|
13 001
|
6 852
|
13 868
|
8 048
|
12 199
|
13 770
|
7 502
|
9 678
|
9 280
|
5 621
|
6 081
|
12 813
|
6 556
|
4 211
|
14 520
|
11 002
|
13 345
|
15 071
|
38 351
|
|
| Accrued Liabilities |
781
|
1 410
|
2 079
|
3 125
|
662
|
68
|
188
|
814
|
201
|
152
|
597
|
579
|
855
|
779
|
796
|
720
|
677
|
760
|
775
|
845
|
911
|
1 075
|
1 055
|
992
|
|
| Short-Term Debt |
11 815
|
8 432
|
11 150
|
12 250
|
11 650
|
26 650
|
8 341
|
5 500
|
3 500
|
28 824
|
40 255
|
37 589
|
27 205
|
26 196
|
31 877
|
29 638
|
19 372
|
29 797
|
39 759
|
29 500
|
26 280
|
29 200
|
39 500
|
34 387
|
|
| Current Portion of Long-Term Debt |
1 189
|
8 408
|
4 104
|
1 599
|
42
|
0
|
0
|
1 611
|
11 643
|
2 833
|
4 451
|
840
|
2 640
|
9 240
|
0
|
250
|
5 946
|
286
|
857
|
1 082
|
6 750
|
13 695
|
10 813
|
19 175
|
|
| Other Current Liabilities |
6 448
|
5 526
|
3 686
|
5 329
|
6 206
|
4 768
|
9 614
|
4 784
|
4 470
|
6 219
|
7 733
|
5 904
|
5 776
|
6 541
|
5 456
|
7 327
|
14 563
|
11 769
|
10 317
|
8 722
|
18 235
|
16 870
|
20 459
|
12 719
|
|
| Total Current Liabilities |
27 636
|
30 736
|
36 146
|
45 836
|
25 027
|
44 487
|
24 995
|
26 577
|
27 861
|
50 227
|
66 807
|
52 413
|
46 154
|
52 036
|
43 750
|
44 016
|
53 371
|
49 168
|
55 919
|
54 669
|
63 178
|
74 184
|
86 899
|
105 623
|
|
| Long-Term Debt |
16 509
|
4 659
|
3 454
|
1 354
|
1 545
|
8 808
|
21 358
|
28 814
|
16 952
|
12 156
|
720
|
18 230
|
12 740
|
0
|
5 000
|
9 571
|
2 179
|
1 643
|
2 110
|
21 755
|
20 243
|
28 751
|
24 325
|
37 171
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 081
|
265
|
1 729
|
8 161
|
6 519
|
7 377
|
4 936
|
4 422
|
5 664
|
4 481
|
4 150
|
3 590
|
1 426
|
2 173
|
896
|
358
|
825
|
3 542
|
3 324
|
3 157
|
|
| Minority Interest |
2 054
|
1 750
|
3 219
|
3 356
|
3 487
|
7 103
|
52
|
4 292
|
1 298
|
1 271
|
3 499
|
2 999
|
3 213
|
3 402
|
3 146
|
3 295
|
4 254
|
8 534
|
8 218
|
8 526
|
10 554
|
12 109
|
10 105
|
14 186
|
|
| Other Liabilities |
6 177
|
4 715
|
5 561
|
5 347
|
5 509
|
5 176
|
5 098
|
4 804
|
4 024
|
4 886
|
7 030
|
5 476
|
5 951
|
5 836
|
3 289
|
7 224
|
11 066
|
13 428
|
13 620
|
13 764
|
11 852
|
4 729
|
4 792
|
5 920
|
|
| Total Liabilities |
52 376
N/A
|
41 859
-20%
|
48 380
+16%
|
55 894
+16%
|
36 649
-34%
|
65 838
+80%
|
53 233
-19%
|
72 647
+36%
|
56 655
-22%
|
75 916
+34%
|
82 992
+9%
|
83 540
+1%
|
73 722
-12%
|
65 754
-11%
|
59 334
-10%
|
67 696
+14%
|
72 296
+7%
|
74 945
+4%
|
80 764
+8%
|
99 073
+23%
|
106 652
+8%
|
123 316
+16%
|
129 445
+5%
|
166 057
+28%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13 743
|
15 361
|
15 361
|
15 361
|
15 361
|
15 376
|
15 376
|
17 071
|
17 071
|
17 071
|
17 071
|
17 191
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
17 248
|
|
| Retained Earnings |
16 160
|
17 983
|
15 916
|
29 980
|
37 287
|
37 111
|
36 993
|
29 346
|
36 942
|
63 866
|
47 033
|
50 884
|
53 572
|
56 051
|
54 829
|
54 430
|
71 611
|
78 282
|
76 794
|
81 629
|
93 209
|
93 947
|
93 642
|
91 978
|
|
| Additional Paid In Capital |
35 085
|
42 092
|
41 114
|
41 652
|
41 189
|
40 488
|
42 252
|
76 247
|
67 602
|
46 662
|
46 662
|
46 467
|
46 631
|
46 631
|
46 631
|
46 633
|
46 905
|
46 905
|
46 972
|
46 972
|
46 884
|
46 875
|
47 114
|
50 586
|
|
| Unrealized Security Profit/Loss |
1 379
|
4 088
|
1 812
|
1 723
|
1 789
|
2 540
|
404
|
515
|
176
|
2 064
|
1 183
|
3 322
|
0
|
312
|
140
|
0
|
9
|
487
|
583
|
450
|
41
|
113
|
1
|
96
|
|
| Treasury Stock |
1 886
|
1 886
|
1 886
|
1 886
|
1 184
|
0
|
4 364
|
5 628
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
6 843
|
16 031
|
16 031
|
6 879
|
6 879
|
6 536
|
|
| Other Equity |
0
|
0
|
4
|
10
|
306
|
1 352
|
136
|
0
|
0
|
127
|
163
|
103
|
147
|
261
|
362
|
412
|
343
|
439
|
473
|
449
|
235
|
34
|
18
|
181
|
|
| Total Equity |
61 723
N/A
|
69 461
+13%
|
68 688
-1%
|
83 374
+21%
|
90 558
+9%
|
89 084
-2%
|
89 717
+1%
|
116 521
+30%
|
114 949
-1%
|
122 947
+7%
|
105 270
-14%
|
104 480
-1%
|
110 755
+6%
|
113 661
+3%
|
112 368
-1%
|
111 881
0%
|
129 256
+16%
|
135 544
+5%
|
134 062
-1%
|
129 818
-3%
|
141 504
+9%
|
151 270
+7%
|
151 144
0%
|
153 553
+2%
|
|
| Total Liabilities & Equity |
114 099
N/A
|
111 321
-2%
|
117 068
+5%
|
139 268
+19%
|
127 207
-9%
|
154 922
+22%
|
142 950
-8%
|
189 168
+32%
|
171 604
-9%
|
198 863
+16%
|
188 261
-5%
|
188 021
0%
|
184 477
-2%
|
179 415
-3%
|
171 702
-4%
|
179 577
+5%
|
201 552
+12%
|
210 489
+4%
|
214 826
+2%
|
228 891
+7%
|
248 157
+8%
|
274 586
+11%
|
280 589
+2%
|
319 611
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
27
|
30
|
30
|
30
|
30
|
31
|
26
|
30
|
28
|
28
|
28
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
26
|
26
|
26
|
26
|
26
|
|